Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£11,028£11,193£11,361£11,645£11,936£57,165
Total Expenses£7,233£7,262£7,290£7,328£7,368£36,482
Profit Before Tax£3,795£3,931£4,072£4,317£4,568£20,683
Profit After Tax £3,074£3,184£3,298£3,497£3,700£16,753
Change In Property Value£5,250£9,914£11,410£12,094£9,615£48,283
Net Return£8,324£13,098£14,708£15,591£13,315£65,036
Return From Rental Income (%)6%6%6%7%7%31%
Total Net Return (%)16%24%27%29%25%122%